Nifty
Sensex
:
:
17149.10
57491.51
-468.05 (-2.66%)
-1545.67 (-2.62%)

Consumer Food

Rating :
61/99

BSE: 500825 | NSE: BRITANNIA

3618.30
21-Jan-2022
  • Open
  • High
  • Low
  • Previous Close
  •  3606.00
  •  3629.00
  •  3575.70
  •  3605.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  162594
  •  5872.85
  •  4153.00
  •  3317.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 87,164.21
  • 54.76
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 89,059.81
  • 4.70%
  • 48.41

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.55%
  • 0.41%
  • 14.61%
  • FII
  • DII
  • Others
  • 17.59%
  • 11.29%
  • 5.55%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.13
  • 7.73
  • 5.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.22
  • 14.44
  • 7.68

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.03
  • 16.07
  • 17.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 49.65
  • 56.89
  • 54.74

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.47
  • 21.74
  • 23.58

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.09
  • 35.98
  • 35.08

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
3,607.37
3,419.11
5.51%
3,403.46
3,420.67
-0.50%
3,130.75
2,867.70
9.17%
3,165.61
2,982.68
6.13%
Expenses
3,049.04
2,743.72
11.13%
2,849.68
2,703.74
5.40%
2,625.36
2,413.42
8.78%
2,554.09
2,480.64
2.96%
EBITDA
558.33
675.39
-17.33%
553.78
716.93
-22.76%
505.39
454.28
11.25%
611.52
502.04
21.81%
EBIDTM
15.48%
19.75%
16.27%
20.96%
16.14%
15.84%
19.32%
16.83%
Other Income
53.40
73.50
-27.35%
60.47
93.68
-35.45%
63.19
78.62
-19.63%
82.56
65.18
26.66%
Interest
38.95
29.81
30.66%
34.21
25.61
33.58%
23.69
26.99
-12.23%
31.79
23.67
34.31%
Depreciation
50.16
48.49
3.44%
49.07
47.96
2.31%
52.82
48.47
8.97%
48.58
46.70
4.03%
PBT
522.62
670.07
-22.01%
530.97
736.95
-27.95%
492.07
457.16
7.64%
613.71
496.85
23.52%
Tax
141.00
174.98
-19.42%
144.17
194.37
-25.83%
132.58
84.92
56.12%
161.09
127.27
26.57%
PAT
381.62
495.09
-22.92%
386.80
542.58
-28.71%
359.49
372.24
-3.43%
452.62
369.58
22.47%
PATM
10.58%
14.48%
11.36%
15.86%
11.48%
12.98%
14.30%
12.39%
EPS
15.95
20.70
-22.95%
16.17
22.68
-28.70%
15.12
15.58
-2.95%
18.92
15.49
22.14%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
13,307.19
13,136.14
11,599.55
11,054.67
9,913.99
9,054.09
8,397.23
7,858.42
6,912.71
6,185.41
5,485.37
Net Sales Growth
4.86%
13.25%
4.93%
11.51%
9.50%
7.82%
6.86%
13.68%
11.76%
12.76%
 
Cost Of Goods Sold
8,005.89
7,626.10
6,927.47
6,561.46
6,107.10
5,588.68
5,012.72
4,691.81
4,171.02
3,861.35
3,532.77
Gross Profit
5,301.30
5,510.04
4,672.08
4,493.21
3,806.89
3,465.41
3,384.51
3,166.61
2,741.69
2,324.06
1,952.60
GP Margin
39.84%
41.95%
40.28%
40.65%
38.40%
38.27%
40.31%
40.30%
39.66%
37.57%
35.60%
Total Expenditure
11,078.17
10,626.85
9,756.37
9,321.25
8,412.34
7,775.91
7,182.84
6,994.51
6,285.51
5,764.77
5,174.50
Power & Fuel Cost
-
182.29
177.70
175.17
128.83
104.28
95.16
110.96
110.72
91.01
72.87
% Of Sales
-
1.39%
1.53%
1.58%
1.30%
1.15%
1.13%
1.41%
1.60%
1.47%
1.33%
Employee Cost
-
527.38
486.69
441.82
401.60
352.61
341.36
280.58
262.66
226.75
211.15
% Of Sales
-
4.01%
4.20%
4.00%
4.05%
3.89%
4.07%
3.57%
3.80%
3.67%
3.85%
Manufacturing Exp.
-
672.21
610.68
621.32
487.59
509.93
510.15
555.68
509.95
467.67
393.22
% Of Sales
-
5.12%
5.26%
5.62%
4.92%
5.63%
6.08%
7.07%
7.38%
7.56%
7.17%
General & Admin Exp.
-
56.55
49.72
53.28
55.78
84.06
72.36
42.49
39.69
33.59
34.69
% Of Sales
-
0.43%
0.43%
0.48%
0.56%
0.93%
0.86%
0.54%
0.57%
0.54%
0.63%
Selling & Distn. Exp.
-
1,107.27
1,075.51
1,054.21
897.70
830.95
873.47
1,078.84
991.20
887.04
751.83
% Of Sales
-
8.43%
9.27%
9.54%
9.05%
9.18%
10.40%
13.73%
14.34%
14.34%
13.71%
Miscellaneous Exp.
-
455.05
428.60
413.99
333.74
305.40
277.62
234.15
200.27
197.36
751.83
% Of Sales
-
3.46%
3.69%
3.74%
3.37%
3.37%
3.31%
2.98%
2.90%
3.19%
3.24%
EBITDA
2,229.02
2,509.29
1,843.18
1,733.42
1,501.65
1,278.18
1,214.39
863.91
627.20
420.64
310.87
EBITDA Margin
16.75%
19.10%
15.89%
15.68%
15.15%
14.12%
14.46%
10.99%
9.07%
6.80%
5.67%
Other Income
259.62
312.87
279.40
206.45
166.37
150.54
124.35
87.96
33.59
52.24
59.14
Interest
128.64
110.90
76.90
9.09
7.59
5.45
4.87
3.86
8.29
41.30
41.60
Depreciation
200.63
197.85
184.81
161.88
142.07
119.27
113.41
144.48
83.18
73.15
61.83
PBT
2,159.37
2,513.41
1,860.87
1,768.90
1,518.36
1,304.00
1,220.46
803.53
569.32
358.43
266.58
Tax
578.84
663.02
450.70
612.47
514.22
419.67
396.10
261.11
173.58
98.55
66.85
Tax Rate
26.81%
26.39%
24.44%
34.62%
33.87%
32.18%
32.45%
27.50%
30.49%
27.49%
25.08%
PAT
1,580.53
1,863.09
1,402.19
1,160.09
1,004.41
884.19
824.32
688.43
395.62
259.80
199.63
PAT before Minority Interest
1,592.81
1,849.78
1,393.16
1,156.43
1,004.14
884.33
824.36
688.48
395.74
259.88
199.73
Minority Interest
12.28
13.31
9.03
3.66
0.27
-0.14
-0.04
-0.05
-0.12
-0.08
-0.10
PAT Margin
11.88%
14.18%
12.09%
10.49%
10.13%
9.77%
9.82%
8.76%
5.72%
4.20%
3.64%
PAT Growth
-11.18%
32.87%
20.87%
15.50%
13.60%
7.26%
19.74%
74.01%
52.28%
30.14%
 
EPS
65.61
77.34
58.21
48.16
41.69
36.70
34.22
28.58
16.42
10.78
8.29

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
3,547.66
4,402.83
4,253.25
3,406.23
2,696.42
2,091.68
1,245.11
798.11
557.87
409.17
Share Capital
24.09
24.05
24.03
24.01
24.00
24.00
23.99
23.99
23.91
23.89
Total Reserves
3,495.47
4,344.37
4,209.29
3,370.78
2,666.50
2,065.57
1,221.12
774.12
531.67
385.28
Non-Current Liabilities
800.85
805.73
90.73
98.01
41.27
25.53
45.59
60.26
64.30
210.16
Secured Loans
747.75
766.06
61.92
84.57
31.40
37.68
43.33
28.42
27.20
27.01
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
34.69
Long Term Provisions
0.00
0.00
11.45
8.87
7.62
6.83
5.65
3.93
4.67
120.38
Current Liabilities
3,614.27
2,578.46
1,851.41
1,647.97
1,345.40
1,329.84
1,476.87
1,246.12
1,259.04
1,220.54
Trade Payables
1,314.75
1,047.00
1,140.51
994.09
757.31
769.08
703.42
556.69
393.51
387.04
Other Current Liabilities
496.55
461.99
365.13
325.02
278.90
261.05
259.45
241.53
277.42
589.78
Short Term Borrowings
1,339.42
747.99
76.10
93.65
84.31
86.13
96.88
119.76
314.15
117.02
Short Term Provisions
463.55
321.48
269.67
235.21
224.88
213.58
417.12
328.14
273.96
126.70
Total Liabilities
7,999.12
7,822.67
6,228.07
5,165.35
4,085.69
3,449.51
2,770.00
2,106.87
1,883.47
1,842.05
Net Block
1,778.74
1,863.71
1,673.57
1,330.61
1,144.74
950.24
844.07
847.59
736.80
624.39
Gross Block
2,743.75
2,601.76
2,179.60
1,667.78
1,342.97
1,041.27
1,717.13
1,599.97
1,388.54
1,215.54
Accumulated Depreciation
965.01
738.05
506.03
337.17
198.23
91.03
873.06
752.38
651.74
591.15
Non Current Assets
3,579.44
4,147.70
2,701.73
2,014.07
1,746.45
1,725.39
1,097.02
1,060.77
1,021.38
862.16
Capital Work in Progress
116.52
39.55
101.24
202.82
30.07
90.07
48.37
107.09
147.30
111.26
Non Current Investment
1,401.65
1,898.93
741.13
237.47
327.25
372.64
77.06
35.02
35.29
35.96
Long Term Loans & Adv.
275.61
339.08
127.85
213.95
218.00
274.95
102.47
71.07
101.99
90.55
Other Non Current Assets
6.92
6.43
57.94
29.22
26.39
37.49
25.05
0.00
0.00
0.00
Current Assets
4,419.68
3,674.97
3,526.34
3,151.28
2,339.24
1,724.12
1,672.98
1,046.10
862.09
979.89
Current Investments
1,393.25
1,008.77
749.88
856.80
174.85
415.74
440.88
162.85
72.91
212.55
Inventories
1,091.49
740.96
781.38
652.79
661.45
440.65
404.04
420.27
374.67
431.76
Sundry Debtors
257.27
320.36
394.24
304.60
179.16
170.61
135.81
108.70
122.81
113.01
Cash & Bank
211.34
122.85
109.82
186.42
120.76
87.65
226.33
109.07
102.93
61.33
Other Current Assets
1,466.33
248.25
139.56
111.92
1,203.02
609.47
465.92
245.21
188.77
161.24
Short Term Loans & Adv.
1,046.41
1,233.78
1,351.46
1,038.75
1,112.30
551.58
453.49
243.18
187.96
156.97
Net Current Assets
805.41
1,096.51
1,674.93
1,503.31
993.84
394.28
196.11
-200.02
-396.95
-240.65
Total Assets
7,999.12
7,822.67
6,228.07
5,165.35
4,085.69
3,449.51
2,770.00
2,106.87
1,883.47
1,842.05

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
1,851.07
1,484.53
1,155.78
1,248.77
441.28
959.23
584.46
671.48
319.80
246.12
PBT
2,512.80
1,843.86
1,768.90
1,518.36
1,304.00
1,220.46
949.59
569.32
358.43
266.58
Adjustment
27.23
16.53
-14.50
-1.40
-14.77
9.06
-89.00
61.80
66.70
48.95
Changes in Working Capital
-56.15
127.39
-2.49
228.27
-451.36
132.93
25.34
226.15
-16.09
-17.91
Cash after chg. in Working capital
2,483.88
1,987.78
1,751.91
1,745.23
837.87
1,362.45
885.93
857.27
409.04
297.62
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-632.81
-503.25
-596.13
-496.46
-396.59
-403.22
-301.47
-185.79
-89.24
-51.50
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
461.26
-1,531.62
-855.53
-956.26
-149.85
-705.20
-450.30
-245.64
28.18
-64.78
Net Fixed Assets
-177.67
-254.25
-265.57
-482.09
-239.27
252.31
-12.37
-123.89
-155.57
-151.83
Net Investments
191.91
-1,495.51
-480.68
-585.96
306.17
-260.29
-288.05
-93.39
149.34
116.06
Others
447.02
218.14
-109.28
111.79
-216.75
-697.22
-149.88
-28.36
34.41
-29.01
Cash from Financing Activity
-2,243.69
57.94
-352.68
-231.75
-295.08
-246.18
-181.37
-357.34
-378.15
-168.41
Net Cash Inflow / Outflow
68.64
10.85
-52.43
60.76
-3.65
7.85
-47.21
68.50
-30.17
12.93
Opening Cash & Equivalents
75.25
58.72
107.84
47.34
50.99
43.14
90.35
21.85
52.02
39.09
Closing Cash & Equivalent
141.45
75.26
58.72
107.84
47.34
50.99
43.14
90.35
21.85
52.02

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
146.10
181.64
176.17
141.39
112.10
87.07
51.90
33.27
23.24
17.13
ROA
23.38%
19.83%
20.30%
21.71%
23.47%
26.51%
28.23%
19.83%
13.95%
11.54%
ROE
46.90%
32.39%
30.32%
33.00%
37.00%
49.44%
67.39%
58.47%
53.88%
54.33%
ROCE
45.26%
37.12%
44.36%
47.48%
51.92%
67.83%
81.56%
61.26%
40.97%
31.47%
Fixed Asset Turnover
5.15
5.12
6.06
6.64
7.82
6.25
4.84
4.70
4.82
4.88
Receivable days
7.66
10.66
10.94
8.84
6.85
6.48
5.56
6.01
6.86
6.38
Inventory Days
24.31
22.70
22.45
24.01
21.57
17.87
18.74
20.64
23.47
25.63
Payable days
41.60
42.40
42.93
39.15
36.84
38.64
33.35
28.23
25.36
23.73
Cash Conversion Cycle
-9.63
-9.04
-9.54
-6.30
-8.42
-14.29
-9.05
-1.58
4.97
8.29
Total Debt/Equity
0.60
0.35
0.04
0.06
0.05
0.06
0.12
0.19
0.68
1.48
Interest Cover
23.66
24.98
195.60
201.05
240.27
251.61
247.01
69.68
9.68
7.41

News Update:


  • Britannia Industries revamps largest selling biscuit brand Good Day
    17th Dec 2021, 10:34 AM

    The company will launch Good Day Harmony and two other variants in the premium segment

    Read More
  • Britannia Industries reports 23% fall in Q2 consolidated net profit
    8th Nov 2021, 16:12 PM

    Total consolidated income of the company increased by 4.81% at Rs 3660.77 crore for Q2FY22

    Read More
  • Britannia Inds - Quarterly Results
    8th Nov 2021, 15:35 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.